Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.87% first-year return on $283k initial cash invested.
-18.87%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$5,340
Rent
-$4,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,614
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,340
Total Expenses
$9,789
Mortgage P&I
118%
$6,279
Property Taxes
22%
$1,185
Home Insurance
9%
$455
HOA
1%
$54
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587